Sunday, June 29, 2008
Independent, unbiased view by market experts with excellent track record. Trading strategies with entry - exit points of view. Take an informed decision.


Company Reports
Apr 2 2007 3:02PM
Omax Autos Ltd

Company under coverage: Omax Autos Ltd.
Theme: Integrating Backwards

BSE code: 520021
Date: March 30, 2007
Current Market Price: 91.6
Target Price:(FY08E) 136.00
Expected Growth (in %): 48.5
Expected dividend yield: 2.9
Expected total return: 51.4
30 Day Average Volume (in Crore) 0.14
Reference Code: CA30032007/Omax Autos Ltd.
Ratings  
Short Term: Neutral
Medium to Long Term: Buy
 



Key Highlights
Sales rise from Rs 156 crore to Rs 179 crore YOY

YOY PAT grows from Rs 5.02 crore to Rs 6.66 crore

Increase in exports

Backward integration into steel making to reduce raw material cost

Collaboration with Iranian company to increase overseas prospects

Setting up of facility in Lucknow to make chassis creates more business opportunities for the company especially in the four wheeler segment


Risks
Company’s venture in Iran could come under risk due to prevailing tension in Iran caused by Iran’s nuclear ambitions and possible resultant international isolation

Even after increase in customer base, Hero Honda will still contribute half of the company’s turnover

Budget 2007 raises dividend distribution tax

Cess for education imposed in budget 2007
 
INVESTMENT INDICATORS (BSE)

Share price performance

Market price (Rs.):

91.60

 

Face value (Rs.):

10.00

EPS (Rs.):

10.78

 

Beta:

1.00

CPS (Rs.):

19.98

 

P/E (times):

8.50

BV per share (Rs.):

61.18

 

P/B (times):

1.50

30 Days Average Turnover (Rs.Crore):

0.14

 

30 Days Average Market capitalization (Rs.Crore):

176.34

 

 

 

 

 

Financial indicators (Rs. Crore)

Net worth:

112.71

 

Total assets:

396.03

Equity capital:

21.39

 

Sales:

755.37

Borrowing:

171.59

 

PAT:

18.92

GFA:

306.14

 

PAT/Sales (%):

2.50

 

 

 

 

 

Capitalization ratios

Enterprise value:

374.75

 

Debt equity Ratio:

1.52

Mkt. cap/ent. val (%):

68.1

 

Current ratio:

0.92

 

 

 

 

 

Yield analysis

Dividend rate (%):

0.2

 

Dividend cover:

3.88

Yield (%):

2.2

 

Div./Net worth (%):

4.3

Pay out ratio (%):

25.8

 

 

 


Source: Saans Research & CMIE Data


Shareholding Pattern (in %)

Holding Period (as on end of Quarter)

Q3FY06

Q4FY06

Q1FY07

Q2FY07

Q3FY07

Promoters

 

 

 

 

 

Indian Promoters

34.0

34.0

51.8

52.1

52.1

Persons acting in concert

17.8

17.8

0.0

0.0

0.0

Non-Promoters

 

 

 

 

 

Mutual Funds / UTI

8.6

8.1

5.9

5.9

5.1

Banks, FI's, Insurance Cos.

0.0

0.0

0.0

0.0

7.1

Foreign Institutional Investors

9.1

9.1

7.5

7.1

0.0

Corporate Bodies

9.0

9.4

9.5

9.6

10.2

Individuals

21.6

21.6

25.3

25.3

25.5


Source: Saans Research & CMIE Data
 
KEY DEVELOPMENTS
 
Sales Rise From Rs 156 Crore To Rs 179 Crore
Omax Autos Ltd. reported healthy growth in net sales at Rs.179.40 Crore in Q3FY07 when compared to Rs.156.49 crore achieved during the corresponding quarter last year, growing by 14.6 percent. The Company posted a growth of 6.4 percent from Rs.168.61 crore reported in Q2FY07. The performance has been boosted by improvement in exports.

Total expenses were at Rs.160.94 crore in Q3FY07, while the total expenses as a proportion of net sales was 89.7 percent in Q3FY07 and 90.2 percent in Q2FY07. Raw Material Expenses were at Rs.123.37 crore in Q3FY07, while raw material expenses as a proportion of net sales was 68.8 percent in Q3FY07 and 70.5 percent in Q2FY07. Raw Materials constituted 76.66 percent of the total expenses.


Source: SAANS Research & CMIE Data

Expenses
(in Crore)
Q3FY07
% of Net Sales in Q2FY07
% of Net Sales in Q3FY07
% of Total Expenses Q3FY07
Raw materials
123.37
70.5
68.8
76.7
Personnel
16.85
9.5
9.4
10.5
Power & fuel
6.57
3.9
3.7
4.1

Source: SAANS Research & CMIE Data

53 Percent Increase In PBDIT
Profit before depreciation, interest & tax (PBDIT) posted an impressive growth of 53.2 percent to Rs.21.18 crore when compared to Rs.13.83 crore reported in Q3FY06. Quarter on Quarter PBDIT growth was healthy 15.8 percent from Rs.18.29 crore registered in Q2FY07. Other income was higher t Rs.2.72 crore in Q3FY07 from Rs.1.73 crore reported in the previous quarter. PBDIT as a proportion of net sales was 11.8 percent in Q3FY07 when compared to 8.8 percent during the corresponding quarter last year and 10.9 percent during the previous quarter.
PAT Grows From Rs 5.02 Crore to Rs 6.66 Crore
PAT posted an impressive growth of 32.7 percent to Rs.6.66 crore when compared to Rs.5.02 crore reported in Q3FY06. Quarter on Quarter PAT growth was healthy 17.7 percent from Rs.5.66 crore registered in Q2FY07. PAT grew due to lower interest payout at Rs.5.25 crore in Q3FY07 from Rs.4.09 crore reported in the previous quarter. PAT as a proportion of net sales was 3.7 percent in Q3FY07 when compared to 3.2 percent during the corresponding quarter last year and 3.4 percent during the previous quarter. EPS amounted to Rs 3.11 compared to Rs 2.35 in Q3FY06.

Source: SAANS Research & CMIE Data

Source: SAANS Research & CMIE Data

Outlook & Valuation

Steel Plant
To take care of increasing raw material cost, Omax Autos is resorting to backward integration by establishing a mini steel facility. The facility has been established through Omax Steels, company’s subsidiary. This is expected to result in cost control and increased efficiency of the company.

MoU with Iranian Company
Omax Autos has turned to middle east for further growth. The company has joined hands with PSP Co. of Iran by signing an MoU for the establishment of two joint venture companies wherein Iran will play host to one company and the other will be set up in India. The JV will scout for opportunities in auto parts space in both the countries. The JV will initially look for making seat recliner and seat base and over a period of time produce seat frames for the car sector in Iran. Modalities of the project are yet to be worked out.


Source: SAANS Research & CMIE Data

Source: SAANS Research & CMIE Data
Lucknow Plant
Omax is now singing the Tata tune. The company is in the process of setting up a facility in Lucknow to cater to the exclusive needs of Tata group. The company has been allotted 20 acres of land for the purpose. It will establish a chassis making facility in the allotted area. The unit will cater to heavy, light and medium commercial vehicle segments. The capacity is expected to be around one lakh chassis per year. Estimated to cost Rs 100 crore, the project will be implemented in two phases. The company will invest close to Rs 50 crore to make 50,000 chassis in the first phase. The project is likely to be ready by the first quarter of 2008.

PC Prowess
Finance Minister Mr. P Chidambaram has resorted to a balanced approach in the 2007 budget. He has tried to remove the so-called urban bias by focusing on the rural economy. This year he has adopted neutral stand on the industry as he believes that industrial sector has achieved the momentum to carry on its own without the explicit support of the government.

However, there are some proposals present in the budget which are meant for the benefit of the industrial sector. Even though nothing direct has been done to benefit the auto sector, measures like CST phasing out and being replaced by GST in about 3 years time (2010) will help the industry. As a step towards that direction, CST has been cut from 4 percent to 3 percent. The budget has been helpful on the customs duty front as it has reduced peak customs duty from 12.5 percent to 10 percent. The sector can also benefit from the levy of export duty on iron ore which will have favorable effect on steel, a key input.

But no budget goes without its share of brickbats and side effects. Enhancing the rate of education cess by 1 percent and hike in dividend distribution tax from 12.5 percent to 15 percent will have their own effect on the company since they result in higher outgo of tax.


Valuation
Omax is expecting a topline of around Rs 700 crore in 2006-07 fiscal. For 2007-08, it is anticipated to reach about Rs 800 crore. In another 4-5 years, the sales is projected to cross Rs 1400 crore. Contribution from four wheelers is envisioned to increase from 15 percent to 35 percent and the rest will come from two wheelers. Export orders of more than Rs 140 crore are on hand. Exports have been on an increasing trend and are projected to contribute around 10 percent to the turnover in the near future. The company supplies to leading overseas companies like Supersporx, Cummins, Delphi, Piaggio, Tenneco, Lkea etc. The share of Hero Honda will be 50 percent and Tata will bring in more than 15 percent. Others will chip in with 15 percent of sales. Margins are projected to improve because of cost cutting measures undertaken. Backward integration, Iran proposals, Lucknow facility and cost reduction initiatives put the company in right perspective.

In terms of P/E, the stock is currently trading at 7.43x the FY07E EPS of Rs.12.32 and 4.71x its FY08E EPS of Rs.19.45. The stock is currently trading at an EV/ EBIDTA of 7.27x FY07E earnings and 7.10x FY08E earnings. The stock has been historically trading at a P/E of 9.69x its one-year forward earnings. We rate the stock to BUY with a FY08E price target of Rs.136 at a P/E of 7x FY08E earnings. The company has also been paying dividend, with a yield of 2.18%.

 

RELATIVE PERFORMANCE
Omax has not lived upto the expectation as it has evidenced 40 percent shaving in share price in the last one year as against the BSE Sensex which has moved up by 45 percent and BSE Auto Index which has gone up by a quarter.

 
STOCK RETURNS & VOLATILITY
 
1 Month
12 Months
Returns (%)
8.3
(22.6)
Volatility (%)
13.3
9.6
High price (Rs.)
93.95
134.00
High price date
29-Mar-07
7-Apr-06
Low price (Rs.)
73.20
58.00
Low price date
7-Mar-07
8-Jun-06
Excess Returns over Sensex
7.3
(38.2)
Average Turnover (in Crore)
0.14
0.19
Average Trading Price
82.10
92.85
Average Number of Transactions
97.81
241.42
Source Saans Research & CMIE Data
 
KEY FINANCIALS
Quarterly Income Statement

Omax Autos Ltd.

Q2FY07

Q3FY07

Q4FY07E

Q1FY08E

Q2FY08E

Net sales (in Crore)

160.30

168.61

179.40

190.80

200.71

YOY Change - (%)

17.2

17.7

14.6

34.3

25.2

QOQ Change - (%)

12.9

5.2

6.4

6.4

5.2

Expenditure (in Crore)

144.72

152.05

160.94

169.82

177.82

Expenditure/Net Sales (%)

90.3

90.2

89.7

89.0

88.6

PBDIT (in Crore)

17.46

18.29

21.18

23.26

25.29

YOY Change - (%)

10.9

41.1

53.2

70.5

44.8

QOQ Change - (%)

28.0

4.8

15.8

9.8

8.7

PBDIT/Net Sales

10.89

10.85

11.81

12.19

12.60

PAT (in Crore)

5.61

5.66

6.66

8.43

9.14

YOY Change - (%)

4.3

18.7

32.7

124.7

63.0

QOQ Change - (%)

49.6

0.9

17.7

26.5

8.5

PAT/Net Sales

3.50

3.36

3.71

4.42

4.56

EPS (in Rs.)

2.62

2.65

3.11

3.94

4.28

P/E (times)

8.12

10.21

8.24

7.43

6.55



Annual Income Statement

Omax Autos Ltd.

FY05

FY06

FY07E

FY08E

Net sales

566.16

630.49

699.11

861.47

Change (%)

39.9

11.4

10.9

23.2

Other income

5.86

6.38

8.59

9.19

Non-recurring income

0.02

1.22

0.02

0.04

Expenditure

535.28

608.45

627.53

757.54

Raw materials/trdg. goods

434.78

471.09

489.03

570.07

Personnel cost

26.16

31.60

65.28

70.00

Power & fuel

17.76

24.55

26.11

25.90

Non-recurring expenses

0.00

0.00

0.55

0.93

Other Expenses

24.58

34.14

44.41

57.53

EBITDA

55.46

56.18

80.19

113.17

Change (%)

19.9

1.3

42.7

41.1

% of Net Sales

9.8

8.9

11.5

13.1

    Interest

6.17

8.26

17.03

17.17

PBDT

47.39

45.45

63.16

96.00

Depreciation

17.14

16.10

22.69

32.65

PBT

30.25

29.35

40.47

63.35

Total tax provisions

9.99

10.43

14.11

21.74

PAT

20.26

18.92

26.36

41.61

Change (%)

(10.2)

(6.6)

39.3

57.9

% of Net Sales

3.6

3.0

3.8

4.8

Dividend

4.88

4.88

6.21

7.28

Dividend Tax

0.60

0.60

0.76

0.90

Dividend Provision

4.28

4.28

5.45

6.38



Balance Sheet

Omax Autos Ltd.

FY05

FY06

FY07E

FY08E

Share Capital

21.39

21.39

21.39

21.39

Preferential Capital

1.37

0.00

0.00

0.00

Reserves

77.50

91.54

117.90

159.50

Net Worth

99.82

112.71

139.29

180.89

Deferred Tax

9.58

11.84

7.60

8.38

Borrowings

121.00

171.59

284.82

509.80

Capital Employed

156.15

199.14

308.47

470.45

Gross Fixed Assets

239.35

306.14

476.58

745.59

Net Fixed Assets

170.89

224.21

201.52

168.87

Investments

3.00

0.30

1.29

1.55

Current Assets, Loans & Advances

158.01

169.12

223.07

289.19

Inventory

17.42

20.57

49.92

102.87

Sundry Debtors

49.78

53.94

56.84

66.47

Cash & Bank Balances

51.32

52.22

36.11

40.99

Current Liabilities & Provisions (incl. short term borr.)

167.28

184.83

267.27

362.51

Sundry Creditors

41.83

48.58

69.29

97.18

Other Liabilities

47.91

37.60

43.34

41.58

Provisions

12.85

13.05

18.95

24.45



Key Ratios

Omax Autos Ltd.

FY05

FY06

FY07E

FY08E

EPS

9.62

8.91

12.32

19.45

Cash EPS

17.63

16.44

23.18

35.14

Book Value per Share

46.23

52.80

65.12

84.58

Dividend Per Share

2.00

2.00

2.55

2.99

Valuation (x)

P/E

10.48

13.40

7.43

4.71

P/B

2.18

2.26

1.41

1.08

Cash P/E

5.71

7.26

3.95

2.61

Enterprise Value

284

375

583

803

EV/EBITDA

5.11

6.67

7.27

7.10

EV/Sales

0.42

0.50

0.00

0.93

Dividend Yield (%)

2.0

1.7

1.9

2.9

PEG Ratio

27.35

(1.96)

0.24

0.05

Profitability Ratios (%)

Return on Net Worth

23.50

17.79

18.92

23.00

Return on Capital Employed

27.61

22.55

8.54

8.84

Leverage Ratio

Debt/Equity (x)

1.21

1.52

2.04

2.82



Source Saans Research & CMIE Data
Interpretation of Rating
Short Term
Trading Buy - Expected to appreciate more than 5% over a 45-day period
Trading Sell - Expected to depreciate more than 5% over a 45-day period
Neutral - Expected to appreciate/depreciate in the +5% to -5% range over a 45-day period
     
Medium to Long Term
Buy - Expected to appreciate more than 20% over a 12-month period
Outperform - Expected to appreciate in the range of 5% - 20% over a 12-month period
Neutral - Expected to appreciate/depreciate in the +5% to -5% range over a 12-month
Underperform - Expected to depreciate up to 10% over a 12-month period
Sell - Expected to depreciate more than 10% over a 12-month period
     
Disclaimer: This report is prepared exclusively for Reliance Money by SAANS. The information and opinions contained in the document have been compiled from sources believed to be reliable. SAANS does not warrant its accuracy, completeness and correctness. Use of data and information contained in this report is at your own risk. This document is not, and should not be construed as, an offer to sell or solicitation to buy any securities. SAANS and its affiliates and/or their officers, directors and employees may have positions in any companies/shares mentioned in this document (or in any related investment) and may from time to time add to or dispose of any such companies/shares (or investment).


Reliance Money-Disclaimer


Previous Research Reports

Jan 11 2008 2:46PM
Shri Lakshmi Cotsyn Ltd.
SLCL has chalked out a roadmap for a major transformation, with its three phase expansion program

Dec 20 2007 12:22PM
KLG Systel Ltd
Currently KSL is undertaking power project works, like feeder renovation (Under

Dec 4 2007 12:23PM
Core Projects & Technologies Ltd (CPTL)
Core Projects & Technologies Ltd (CPTL)

Apr 2 2007 1:34PM
Hindustan Zinc Ltd. (Q3FY07)
The Company posted marginal growth of 1.6 percent from Rs.2,441.00 crore reported in Q2FY07

Mar 28 2007 12:47PM
Bharat Forge Ltd.
Bharat Forge Ltd. reported healthy growth in net sales at Rs.477.12 Crore in Q3FY07

      Pages :    1  |    Next >> 
 
 
News
 
Research
 
Markets
 
Knowledge Center
 
Technical Charts
 
Customer Service
 
Branch Locator
 
Careers
 






SEBI | BSE | NSE
Terms & Conditions | Disclaimer | Online Privacy | Trouble Logging in | Glossary | Site Map
Copyright© 2008. All rights Reserved. Reliance Money Limited
Equities: Trading through Reliance Securities Limited | NSE SEBI Registration Number Capital Market :- INB 231234833 | BSE SEBI
Registration Number Capital Market :- INB 011234839 | NSE SEBI Registration Number Derivatives :- INF 231234833 Commodities : Trading through Reliance Commodities Limited | MCX member code: 29030 | NCDEX member code: NCDEX-CO-05-00647|
NMCE member code: CL0120 Mutual Funds : Reliance Securities Limited | AMFI ARN No.29889
In case of any grievances please write to [email protected]